Topsports International Holdings Limited

OTCPK:TPSR.F Stock Report

Market Cap: US$2.3b

Topsports International Holdings Valuation

Is TPSR.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TPSR.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TPSR.F ($0.41) is trading below our estimate of fair value ($0.96)

Significantly Below Fair Value: TPSR.F is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TPSR.F?

Key metric: As TPSR.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for TPSR.F. This is calculated by dividing TPSR.F's market cap by their current earnings.
What is TPSR.F's PE Ratio?
PE Ratio9.7x
EarningsCN¥1.75b
Market CapCN¥16.99b

Price to Earnings Ratio vs Peers

How does TPSR.F's PE Ratio compare to its peers?

The above table shows the PE ratio for TPSR.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average26.5x
BKE Buckle
12.9x2.3%US$2.5b
RVLV Revolve Group
58.3x22.6%US$2.4b
VSCO Victoria's Secret
20.8x3.6%US$3.3b
AEO American Eagle Outfitters
14.2x19.1%US$3.2b
TPSR.F Topsports International Holdings
9.7x10.5%US$18.1b

Price-To-Earnings vs Peers: TPSR.F is good value based on its Price-To-Earnings Ratio (9.7x) compared to the peer average (26.5x).

Price to Earnings Ratio vs Industry

How does TPSR.F's PE Ratio compare vs other companies in the US Specialty Retail Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
TKLF Tokyo Lifestyle
2.1xn/aUS$13.97m
SSOK Sunstock
1xn/aUS$756.28k
MASN Maison Luxe
0.1xn/aUS$168.03k
No more companies available in this PE range
TPSR.F 9.7xIndustry Avg. 16.6xNo. of Companies12PE01224364860+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: TPSR.F is good value based on its Price-To-Earnings Ratio (9.7x) compared to the US Specialty Retail industry average (16.8x).

Price to Earnings Ratio vs Fair Ratio

What is TPSR.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TPSR.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio9.7x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate TPSR.F's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst TPSR.F forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$0.41
US$0.48
+16.6%
36.6%US$0.99US$0.32n/a19
Dec ’25n/a
US$0.48
0%
41.3%US$1.00US$0.32n/a19
Nov ’25US$0.41
US$0.49
+19.9%
41.4%US$1.02US$0.33n/a19
Oct ’25US$0.47
US$0.56
+18.3%
42.1%US$1.02US$0.32n/a18
Sep ’25US$0.40
US$0.75
+87.5%
24.9%US$1.03US$0.43n/a18
Aug ’25n/a
US$0.82
0%
13.9%US$1.01US$0.62n/a18
Jul ’25US$0.56
US$0.86
+52.6%
12.4%US$1.03US$0.65n/a20
Jun ’25US$0.68
US$0.91
+33.2%
10.0%US$1.06US$0.72n/a20
May ’25n/a
US$0.97
0%
11.5%US$1.20US$0.70n/a20
Apr ’25US$0.66
US$1.00
+52.6%
10.1%US$1.22US$0.84n/a20
Mar ’25US$0.71
US$1.00
+41.7%
10.3%US$1.22US$0.84n/a19
Feb ’25US$0.71
US$1.01
+43.5%
10.6%US$1.22US$0.85n/a19
Jan ’25US$0.73
US$1.03
+40.1%
10.5%US$1.23US$0.86US$0.3419
Dec ’24US$0.74
US$1.06
+42.4%
10.2%US$1.23US$0.86n/a19
Nov ’24n/a
US$1.04
0%
9.4%US$1.20US$0.84US$0.4118
Oct ’24US$0.79
US$1.04
+32.1%
9.1%US$1.20US$0.85US$0.4717
Sep ’24n/a
US$1.05
0%
8.8%US$1.21US$0.86US$0.4017
Aug ’24n/a
US$1.06
0%
13.7%US$1.31US$0.63n/a19
Jul ’24n/a
US$1.05
0%
13.7%US$1.30US$0.64US$0.5619
Jun ’24n/a
US$1.07
0%
18.2%US$1.58US$0.62US$0.6818
May ’24n/a
US$1.09
0%
20.3%US$1.64US$0.65n/a18
Apr ’24US$0.88
US$1.06
+20.2%
21.6%US$1.64US$0.65US$0.6618
Mar ’24n/a
US$1.03
0%
21.4%US$1.62US$0.64US$0.7120
Feb ’24US$0.96
US$1.01
+5.5%
21.6%US$1.66US$0.68US$0.7120
Jan ’24US$0.77
US$0.97
+26.3%
21.7%US$1.63US$0.67US$0.7321

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/02 02:58
End of Day Share Price 2025/01/02 00:00
Earnings2024/08/31
Annual Earnings2024/02/29

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Topsports International Holdings Limited is covered by 37 analysts. 23 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Jiangqiao TongBOCI Research Ltd.
Ka Ho LiBOCI Research Ltd.
Rena MaBOCI Research Ltd.